|
Cash & Equivalents
|
1.09M | 3.10M | 17.27M | 10.80M | 15.14M | 13.95M | 14.10M | 17.80M | 12.70M | 13.20M | 14.70M | 11.90M | 13.50M | 6.50M | 19.80M | 3.30M | 67.30M | 21.50M | 17.30M | 11.40M | 9.10M | 7.70M | 9.20M | 13.30M | 13.90M | 5.90M | 14.80M | 20.40M | 23.00M | 9.00M | 11.00M | 21.30M | 87.90M | 38.20M | 50.50M | 24.60M | 31.60M | 28.80M | 36.00M | 34.70M |
|
Cash & Current Investments
|
1.09M | 3.10M | 17.27M | 10.80M | 15.14M | 13.95M | 14.10M | 17.80M | 12.70M | 13.20M | 14.70M | 11.90M | 13.50M | 6.50M | 19.80M | 3.30M | 67.30M | 21.50M | 17.30M | 11.40M | 9.10M | 7.70M | 9.20M | 13.30M | 13.90M | 5.90M | 14.80M | 20.40M | 23.00M | 9.00M | 11.00M | 21.30M | 87.90M | 38.20M | 50.50M | 24.60M | 31.60M | 28.80M | 36.00M | 34.70M |
|
Receivables - Net
|
| | | 181.24M | 187.95M | 223.35M | 243.41M | 243.20M | 224.16M | 251.72M | 232.80M | 266.90M | 225.00M | 281.50M | 236.20M | 253.50M | 230.50M | 217.20M | 239.30M | 229.30M | 207.70M | 231.10M | 198.70M | 213.30M | 249.80M | 222.20M | 224.30M | 215.00M | 218.80M | 239.50M | 210.60M | 226.50M | 223.50M | 210.60M | 201.40M | 152.30M | 185.30M | 200.80M | 196.10M | 167.60M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | 12.80M | | | | | | | | | | | | | | | | |
|
Receivables
|
| | | 181.24M | 187.95M | 223.35M | 243.41M | 243.20M | 224.16M | 251.72M | 232.80M | 266.90M | 225.00M | 281.50M | 236.20M | 253.50M | 230.50M | 217.20M | 239.30M | 229.30M | 207.70M | 231.10M | 198.70M | 226.10M | 249.80M | 222.20M | 224.30M | 215.00M | 218.80M | 239.50M | 210.60M | 226.50M | 223.50M | 210.60M | 201.40M | 152.30M | 185.30M | 200.80M | 196.10M | 167.60M |
|
Inventory
|
| | | 334.97M | 352.55M | 428.13M | 466.94M | 465.70M | 501.48M | 497.75M | 546.20M | 529.00M | 543.30M | 548.10M | 569.70M | 523.40M | 542.60M | 605.70M | 585.90M | 557.00M | 550.70M | 548.20M | 532.60M | 491.90M | 537.40M | 574.30M | 610.40M | 639.90M | 682.50M | 665.30M | 653.10M | 667.40M | 659.20M | 638.60M | 643.20M | 611.90M | 611.90M | 578.10M | 568.10M | 548.10M |
|
Prepaid Assets
|
| | | 12.04M | 16.39M | 18.34M | 14.85M | 13.40M | 14.08M | 14.73M | 24.20M | 24.00M | 25.50M | 40.30M | 51.30M | 19.40M | 22.90M | 37.90M | 57.90M | 34.10M | 17.60M | 29.80M | 39.10M | 52.70M | 25.60M | 27.90M | 31.70M | 23.50M | 27.60M | 21.50M | 41.40M | 27.70M | 26.80M | 26.00M | 30.20M | 26.80M | 21.60M | 19.30M | 34.00M | 48.30M |
|
Current Assets
|
| | | 529.73M | 560.98M | 673.26M | 730.23M | 726.80M | 737.70M | 763.51M | 803.20M | 843.10M | 813.60M | 864.60M | 865.20M | 809.10M | 853.40M | 923.80M | 886.80M | 812.00M | 777.30M | 810.10M | 774.30M | 761.00M | 816.90M | 824.60M | 876.40M | 888.40M | 941.30M | 924.40M | 907.00M | 933.20M | 988.60M | 905.20M | 914.40M | 806.50M | 840.30M | 831.70M | 815.40M | 777.70M |
|
Property, Plant & Equipment (Net)
|
| | | 146.42M | 161.85M | 198.20M | 207.63M | 217.10M | 227.61M | 238.79M | 241.10M | 214.30M | 214.00M | 206.50M | 203.20M | 201.70M | 198.50M | 192.70M | 182.30M | 168.40M | 155.90M | 154.50M | 154.10M | 157.60M | 154.90M | 144.40M | 146.10M | 148.90M | 147.10M | 147.80M | 152.60M | 159.50M | 153.10M | 150.10M | 147.20M | 130.20M | 129.50M | 132.80M | 139.60M | 157.70M |
|
Goodwill
|
83.19M | 86.52M | 84.59M | 84.50M | 87.64M | 170.39M | 129.80M | 161.80M | 185.10M | 187.00M | 159.80M | 161.80M | 159.80M | 159.80M | 157.30M | 159.80M | 159.80M | 157.30M | 157.30M | 157.30M | 157.30M | 157.30M | 157.30M | 157.30M | 157.30M | 157.30M | 157.30M | 157.30M | 157.30M | 157.30M | 157.30M | 157.30M | 138.70M | 137.70M | 137.70M | 137.70M | 137.70M | 137.00M | 137.70M | 137.70M |
|
Intangibles
|
| | | 124.04M | 127.83M | 125.13M | 170.52M | 167.90M | 164.74M | 159.63M | 179.90M | 253.50M | 172.20M | 167.70M | 163.90M | 255.70M | 239.20M | 183.20M | 183.20M | 176.90M | 175.60M | 175.60M | 175.60M | 175.60M | 165.80M | 151.10M | 151.10M | 107.40M | 107.40M | 107.40M | 107.40M | 107.40M | 91.30M | 91.30M | 89.40M | 112.70M | 112.70M | 104.50M | 104.50M | 104.60M |
|
Goodwill & Intangibles
|
83.19M | 86.52M | 84.59M | 208.54M | 215.47M | 295.52M | 300.32M | 329.70M | 349.84M | 346.63M | 339.70M | 415.30M | 332.00M | 327.50M | 321.20M | 415.50M | 399.00M | 340.50M | 340.50M | 334.20M | 332.90M | 332.90M | 332.90M | 332.90M | 323.10M | 308.40M | 308.40M | 264.70M | 264.70M | 264.70M | 264.70M | 264.70M | 230.00M | 229.00M | 227.10M | 250.40M | 250.40M | 241.50M | 242.20M | 242.30M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.40M | 3.70M | 8.00M | 8.20M | 9.70M |
|
Other Non-Current Assets
|
| | | 4.32M | 3.90M | 8.45M | 7.96M | 9.40M | 9.36M | 9.69M | 16.30M | 26.30M | 19.80M | 14.70M | 14.00M | 19.50M | 16.50M | 53.20M | 16.00M | 15.30M | 15.40M | 21.60M | 21.60M | 17.00M | 16.90M | 15.00M | 11.20M | 10.60M | 9.80M | 9.10M | 8.40M | 7.70M | 6.70M | 6.40M | 6.20M | 5.70M | 5.70M | 8.10M | 9.50M | 11.00M |
|
Non-Current Assets
|
| | | 359.27M | 381.22M | 502.17M | 515.88M | 527.60M | 586.80M | 595.19M | 599.90M | 565.00M | 561.00M | 548.70M | 540.90M | 538.00M | 552.60M | 539.10M | 522.60M | 500.30M | 481.80M | 482.80M | 478.60M | 477.30M | 475.40M | 461.20M | 455.80M | 456.20M | 460.30M | 468.10M | 472.50M | 477.20M | 432.50M | 425.20M | 420.30M | 406.50M | 401.80M | 395.90M | 403.60M | 422.30M |
|
Assets
|
720.82M | 897.71M | 931.00M | 889.00M | 942.20M | 1,175.43M | 1,246.10M | 1,254.40M | 1,324.50M | 1,358.70M | 1,403.10M | 1,408.10M | 1,374.60M | 1,413.30M | 1,406.10M | 1,347.10M | 1,406.00M | 1,462.90M | 1,409.40M | 1,312.30M | 1,259.10M | 1,292.90M | 1,252.90M | 1,238.30M | 1,292.30M | 1,285.80M | 1,332.20M | 1,344.60M | 1,401.60M | 1,392.50M | 1,379.50M | 1,410.40M | 1,421.10M | 1,330.40M | 1,334.70M | 1,213.00M | 1,242.10M | 1,227.60M | 1,219.00M | 1,200.00M |
|
Accounts Payables
|
| | | 129.48M | 111.45M | 140.60M | 170.20M | 217.20M | 144.31M | 188.09M | 167.20M | 218.10M | 163.90M | 196.50M | 211.00M | 200.80M | 187.40M | 193.20M | 175.80M | 169.50M | 128.70M | 137.20M | 129.60M | 116.20M | 137.10M | 144.70M | 159.20M | 163.90M | 187.10M | 185.70M | 192.70M | 208.30M | 165.00M | 190.20M | 196.60M | 188.80M | 169.80M | 221.80M | 216.00M | 194.80M |
|
Dividends payables
|
| | | | | 3.19M | 3.19M | 3.20M | 3.21M | 3.26M | 3.20M | 3.20M | | | | 3.30M | | | | | | | | | | | | | | | | | 179.30M | | | | | | | |
|
Payables
|
| | | 129.48M | 111.45M | 143.79M | 173.39M | 220.40M | 147.53M | 191.35M | 170.40M | 221.30M | 163.90M | 196.50M | 211.00M | 204.10M | 187.40M | 193.20M | 175.80M | 169.50M | 128.70M | 137.20M | 129.60M | 116.20M | 137.10M | 144.70M | 159.20M | 163.90M | 187.10M | 185.70M | 192.70M | 208.30M | 344.30M | 190.20M | 196.60M | 188.80M | 169.80M | 221.80M | 216.00M | 194.80M |
|
Accumulated Expenses
|
| | | 27.77M | 27.80M | 27.75M | 29.43M | 26.00M | 25.91M | 24.05M | 27.90M | 22.50M | 18.10M | | 13.80M | 22.20M | 15.60M | 20.80M | 23.70M | 25.80M | 22.30M | 22.60M | 22.20M | 27.90M | 21.70M | 21.20M | 20.70M | 38.20M | 19.20M | 20.20M | 21.90M | 47.30M | 20.20M | 15.80M | 15.70M | 33.70M | 23.40M | 27.90M | 33.80M | 40.40M |
|
Other Accumulated Expenses
|
| | | 91.80M | 54.58M | 56.88M | 64.57M | 70.20M | 59.94M | 49.56M | 56.10M | 55.50M | 49.90M | 78.20M | 63.20M | 70.20M | 55.00M | 64.80M | 72.40M | 73.50M | 65.90M | 85.20M | 85.90M | 80.80M | 66.00M | 68.30M | 76.90M | 80.50M | 82.40M | 78.20M | 89.30M | 56.30M | 78.50M | 93.30M | 118.60M | 61.50M | 62.60M | 55.50M | 67.80M | 78.20M |
|
Short term Debt
|
| | | | | 0.75M | 0.75M | 0.80M | 0.75M | 0.75M | 1.30M | 1.30M | 1.30M | 1.80M | 1.80M | 3.60M | 3.40M | 1.70M | 1.70M | 1.70M | 1.70M | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | 7.20M | 8.20M | 9.30M | 8.40M | 7.60M | 7.50M | 6.90M | 7.10M | 7.90M | 7.70M | 6.90M | 6.10M | 6.80M | 7.50M | 7.80M | 7.40M | 7.20M | 6.80M | 7.30M | 7.30M | 7.30M | 5.70M | 5.60M | 5.10M |
|
Current Taxes
|
| | | 8.72M | -1.17M | 2.48M | 6.03M | 11.20M | 7.74M | | | | | | | | | | | | | | | | | | | | | | | 11.80M | 66.10M | 35.50M | | | | | | |
|
Current Deferred Revenue
|
| | | 87.63M | 107.04M | 106.75M | 104.25M | 95.80M | 107.84M | 112.28M | 110.80M | 117.80M | 112.00M | 123.80M | 128.10M | 129.90M | 139.30M | 184.60M | 185.90M | 170.10M | 167.60M | 177.70M | 183.30M | 210.60M | 252.70M | 275.30M | 311.00M | 332.80M | 227.10M | 243.90M | 236.60M | 357.40M | 217.00M | 176.90M | 155.10M | 318.10M | 152.40M | 159.50M | 155.10M | 171.10M |
|
Total Current Liabilities
|
| | | 331.60M | 294.22M | 326.87M | 358.79M | 410.00M | 336.40M | 373.37M | 355.00M | 417.20M | 351.10M | 400.30M | 434.50M | 436.00M | 407.90M | 475.20M | 468.80M | 447.30M | 403.10M | 439.00M | 434.00M | 437.00M | 485.40M | 517.20M | 574.70M | 527.40M | 522.60M | 535.50M | 548.30M | 557.20M | 733.30M | 518.50M | 493.30M | 469.30M | 434.70M | 500.40M | 500.10M | 515.30M |
|
Non-Current Debt
|
| | | 256.04M | | 280.76M | 299.37M | 229.10M | 371.53M | 368.94M | 440.40M | 420.60M | 470.40M | 460.00M | 416.80M | 376.60M | 458.30M | 440.80M | 388.70M | 340.50M | 330.40M | 306.00M | 250.00M | 215.00M | 256.00M | 243.00M | 250.00M | 230.00M | 250.00M | 230.00M | 179.00M | 150.00M | | 220.00M | 215.00M | 85.00M | 140.00M | 130.00M | 90.00M | 40.00M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 74.80M | 124.40M | 101.00M | 112.20M | 142.90M | 128.80M | 149.90M | 159.30M | 160.10M | 174.70M | 177.90M | 182.70M | 167.50M |
|
Preferred Stock Liabilities
|
| | | 22.29M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | 1.00M | 1.00M | 1.00M | 1.00M | 0.20M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | 5.50M | 5.90M | | 16.60M | 15.40M | | 1.90M | | | 9.30M | 8.80M | 6.10M | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | 17.45M | 9.37M | 8.23M | 17.11M | 22.50M | 15.47M | 14.88M | 24.50M | 19.90M | 22.80M | 23.20M | 23.40M | 15.40M | 17.20M | 23.90M | 27.60M | 2.90M | 4.10M | 4.10M | 3.20M | 21.40M | 23.10M | 23.40M | 23.60M | 21.00M | 21.50M | 21.70M | 18.60M | 8.20M | 8.90M | 9.90M | 8.80M | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | 14.70M | 19.90M | 16.80M | 16.90M | 13.50M | 12.20M | 10.80M | 12.80M | 15.50M | 15.70M | 14.50M | 14.20M | 21.60M | 29.60M | 30.40M | 30.00M | 28.40M | 26.60M | 26.80M | 25.70M | 24.10M | 18.80M | 17.80M | 16.10M |
|
Other Non-Current Liabilities
|
| | | 23.71M | 24.83M | 24.17M | 23.07M | 20.30M | 19.58M | 20.11M | 19.80M | 18.00M | 14.20M | 13.50M | 13.90M | 13.90M | 12.00M | 18.20M | 25.40M | 32.40M | 32.70M | 32.80M | 33.40M | 33.30M | 24.20M | 23.00M | 21.40M | 20.90M | 20.80M | 21.40M | 22.40M | 24.10M | 25.60M | 25.80M | 36.90M | 37.80M | 39.80M | 42.70M | 41.10M | 44.80M |
|
Total Non-Current Liabilities
|
| | | 605.09M | 639.60M | 615.85M | 675.26M | 661.60M | 723.40M | 757.19M | 819.90M | 857.70M | 844.30M | 883.50M | 874.70M | 828.00M | 898.10M | 959.80M | 901.90M | 807.60M | 751.10M | 761.30M | 698.00M | 686.20M | 780.00M | 799.30M | 862.80M | 867.40M | 940.10M | 917.80M | 888.50M | 888.30M | 899.40M | 924.90M | 903.20M | 740.10M | 773.50M | 827.10M | 790.60M | 738.90M |
|
Total Liabilities
|
720.39M | 898.05M | 931.21M | 628.80M | 664.43M | 640.02M | 698.33M | 681.90M | 742.98M | 777.30M | 839.70M | 875.70M | 858.50M | 897.00M | 888.60M | 841.90M | 910.10M | 978.00M | 927.30M | 840.00M | 783.80M | 794.10M | 731.40M | 719.50M | 804.20M | 822.30M | 884.20M | 888.30M | 960.90M | 939.20M | 910.90M | 912.40M | 925.00M | 950.70M | 940.10M | 777.90M | 813.30M | 869.80M | 831.70M | 783.70M |
|
Total Debt
|
| | | 256.04M | | 281.51M | 300.12M | 229.90M | 372.28M | 369.69M | 441.70M | 421.90M | 471.70M | 461.80M | 418.60M | 380.20M | 461.70M | 442.50M | 390.40M | 342.20M | 332.10M | 306.00M | 250.00M | 215.00M | 256.00M | 243.00M | 250.00M | 230.00M | 250.00M | 230.00M | 179.00M | 150.00M | | 220.00M | 215.00M | 85.00M | 140.00M | 130.00M | 90.00M | 40.00M |
|
Common Equity
|
0.43M | -0.34M | -0.20M | 237.90M | -0.12M | 0.17M | -0.40M | 572.50M | 581.60M | 581.40M | 563.40M | 532.40M | 515.10M | 515.30M | 516.50M | 505.20M | 495.90M | 484.90M | 482.10M | 472.30M | 475.30M | 498.80M | 521.50M | 518.80M | 488.10M | 463.50M | 448.00M | 456.30M | 440.70M | 453.30M | 468.60M | 498.00M | 496.10M | 379.70M | 394.60M | 435.10M | 428.80M | 357.80M | 387.30M | 416.30M |
|
Shareholder's Equity
|
0.43M | -0.34M | -0.20M | 237.90M | -0.12M | 0.17M | -0.40M | 572.50M | 581.60M | 581.40M | 563.40M | 532.40M | 515.10M | 515.30M | 516.50M | 505.20M | 495.90M | 484.90M | 482.10M | 472.30M | 475.30M | 498.80M | 521.50M | 518.80M | 488.10M | 463.50M | 448.00M | 456.30M | 440.70M | 453.30M | 468.60M | 498.00M | 496.10M | 379.70M | 394.60M | 435.10M | 428.80M | 357.80M | 387.30M | 416.30M |
|
Liabilities and Shareholders Equity
|
720.82M | 897.71M | 931.00M | 889.00M | 942.20M | 1,175.43M | 1,246.10M | 1,254.40M | 1,324.50M | 1,358.70M | 1,403.10M | 1,408.10M | 1,374.60M | 1,413.30M | 1,406.10M | 1,347.10M | 1,406.00M | 1,462.90M | 1,409.40M | 1,312.30M | 1,259.10M | 1,292.90M | 1,252.90M | 1,238.30M | 1,292.30M | 1,285.80M | 1,332.20M | 1,344.60M | 1,401.60M | 1,392.50M | 1,379.50M | 1,410.40M | 1,421.10M | 1,330.40M | 1,334.70M | 1,213.00M | 1,242.10M | 1,227.60M | 1,219.00M | 1,200.00M |
|
Retained Earnings
|
| | | 31.66M | 5.27M | 8.90M | 20.90M | 40.40M | 46.56M | 50.73M | 65.90M | 40.60M | 22.80M | 25.20M | 27.60M | 15.80M | 3.30M | -7.60M | -11.20M | -21.10M | -21.10M | -3.00M | 19.90M | 16.70M | 12.70M | 7.30M | 13.80M | 19.50M | 2.90M | 14.10M | 26.00M | 52.70M | 53.00M | 65.10M | 80.00M | 118.30M | 132.60M | 148.50M | 174.60M | 200.60M |